| Ingresos TV | $207K |
| Bonus TV por Posición | $30K |
| Ingresos por partido | $0 |
| Patrocinio | $97K |
| Merchandising | $990K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $12K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $38K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $300K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $1.6M | $-270K | $2.2M |
| Aug 2027 | $1.6M | $1.9M | $-347K | $2.4M |
| Jul 2027 | $1.4M | $1.0M | $349K | $2.9M |
| Jun 2027 | $1.4M | $1.0M | $441K | $2.6M |
| May 2027 | $1.4M | $1.4M | $-10K | $2.1M |
| Apr 2027 | $1.4M | $1.2M | $155K | $2.1M |
| Mar 2027 | $1.4M | $1.2M | $266K | $2.0M |
| Feb 2027 | $1.5M | $1.2M | $361K | $1.7M |
| Jan 2027 | $1.6M | $1.5M | $126K | $1.3M |
| Dec 2026 | $1.6M | $1.1M | $439K | $1.2M |
| Nov 2026 | $1.6M | $1.2M | $436K | $772K |
| Oct 2026 | $1.7M | $2.9M | $-1.2M | $336K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $667K |
| Hometown Print | $500K |